VICI Properties Inc. (VICI) DCF Valuation

VICI Properties Inc. (VICI) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

VICI Properties Inc. (VICI) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or analyst, this VICI Properties Inc. (VICI) DCF Calculator is your go-to resource for accurate valuation. Preloaded with VICI's real data, you can easily adjust forecasts and observe the effects in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 894.8 1,225.6 1,509.6 2,600.7 3,612.0 3,759.5 3,913.0 4,072.8 4,239.1 4,412.2
Revenue Growth, % 0 36.97 23.17 72.28 38.89 4.08 4.08 4.08 4.08 4.08
EBITDA 846.3 1,257.1 1,447.6 1,704.9 3,341.1 3,372.5 3,510.2 3,653.5 3,802.7 3,958.0
EBITDA, % 94.58 102.57 95.89 65.56 92.5 89.71 89.71 89.71 89.71 89.71
Depreciation 52.3 321.0 75.6 990.9 4.3 565.9 589.0 613.1 638.1 664.2
Depreciation, % 5.84 26.19 5.01 38.1 0.11899 15.05 15.05 15.05 15.05 15.05
EBIT 794.0 936.1 1,371.9 714.0 3,336.8 2,825.9 2,941.3 3,061.4 3,186.4 3,316.5
EBIT, % 88.74 76.38 90.88 27.46 92.38 75.17 75.17 75.17 75.17 75.17
Total Cash 1,161.4 336.0 739.6 426.3 522.6 1,558.4 1,622.1 1,688.3 1,757.2 1,829.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 61.7 6.9 8.2 16,759.7 18,236.3
Account Receivables, % 6.9 0.56569 0.54009 644.43 504.88
Inventories .0 342.9 -.9 -7.3 .0 207.8 216.3 225.1 234.3 243.9
Inventories, % 0.000000112 27.98 -0.0585598 -0.28254 0 5.53 5.53 5.53 5.53 5.53
Accounts Payable .6 .7 .0 .0 .0 1.0 1.0 1.1 1.1 1.2
Accounts Payable, % 0.07152452 0.0598903 0 0 0 0.02628297 0.02628297 0.02628297 0.02628297 0.02628297
Capital Expenditure -2.7 -2.8 -2.5 -1.9 -4.0 -6.6 -6.9 -7.2 -7.5 -7.8
Capital Expenditure, % -0.30443 -0.22585 -0.16594 -0.07213451 -0.11171 -0.17601 -0.17601 -0.17601 -0.17601 -0.17601
Tax Rate, % 1.37 1.37 1.37 1.37 1.37 1.37 1.37 1.37 1.37 1.37
EBITAT 779.7 930.5 1,355.6 700.5 3,291.1 2,787.2 2,901.0 3,019.5 3,142.8 3,271.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 768.2 960.8 1,770.6 -15,055.5 1,807.3 19,812.1 3,410.9 3,550.1 3,695.1 3,846.0
WACC, % 7.33 7.35 7.34 7.32 7.33 7.33 7.33 7.33 7.33 7.33
PV UFCF
SUM PV UFCF 29,774.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 4,000
Terminal Value 120,003
Present Terminal Value 84,241
Enterprise Value 114,015
Net Debt 17,106
Equity Value 96,909
Diluted Shares Outstanding, MM 1,016
Equity Value Per Share 95.40

What You Will Get

  • Real VICI Financial Data: Pre-filled with VICI Properties Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See VICI’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Investment Metrics: Adjust essential factors such as rental income growth, occupancy rates, and capital investment.
  • Instant DCF Valuation: Computes intrinsic value, NPV, and other financial metrics in real-time.
  • High-Precision Accuracy: Leverages VICI’s actual financial data for reliable valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze results effortlessly.
  • Efficiency Booster: Avoid the complexity of creating intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing VICI Properties Inc. (VICI) preloaded data.
  • 2. Adjust Key Inputs: Modify essential assumptions such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Make Informed Decisions: Present comprehensive valuation insights to back your investment choices.

Why Choose This Calculator for VICI Properties Inc. (VICI)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for real estate investment trusts.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes VICI's intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for real estate analysts, investors, and financial consultants.

Who Should Use VICI Properties Inc. (VICI)?

  • Real Estate Investors: Gain insights into investment opportunities with a trusted property management company.
  • Financial Analysts: Streamline your analysis with comprehensive data on VICI's portfolio and performance metrics.
  • Consultants: Easily tailor reports and presentations for clients interested in real estate investment trusts (REITs).
  • Real Estate Enthusiasts: Enhance your knowledge of the REIT market with practical examples from VICI's operations.
  • Educators and Students: Utilize VICI's case studies as a resource for finance and real estate education.

What the Template Contains

  • Historical Data: Includes VICI Properties Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate VICI's intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of VICI's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.